Home MarketXLS
Dashboard MarketXLS
Screener MarketXLS
Options Profit Calculator MarketXLS
Stock Ranks MarketXLS
Spreadsheet Builder MarketXLS
Documentation MarketXLS
Logout MarketXLS

Sector:    

Industry: 

 
USD
  
  
()
Optionable:   Market Cap:   90-day average vol:

Previous close:   Open:   Bid:   Ask:
52 week range    
   
   

Get Access to 1 Billion Usable Market data points IN YOUR EXCEL SHEETS WITH EASY TO USE EXCEL FUNCTIONS

Get started today
Search for a stock

🎉 Exciting news! 🎉

You are invited to join our Discord Channel.

Interact, learn, and grow with experts in the markets!

Join our Discord

Metrics

Valuation

Returns

Risk

Ranks

Dividends

Analyst Estimates

Financial Health

Technicals

Growth

Profitability

Peers

StockDividendMarket Cap (B)PEPrice ($)
Financials

PBR Income Statement

Annual
Invalid dateDec-17Dec-18Dec-19Dec-20Dec-21Dec-22
AllowancesForConstruction3,547 M3,222 M3,008 M4,177 M6,637 M2,172 M
Amortization43,076 M
Amortization of intangibles-150 M-112 M-70 M66 M60 M77 M
Basic EPS from continuing operations-0.010.550.780.181.522.81
Basic EPS total-0.010.550.780.181.522.81
Basic weighted shares outstanding1,122,000 M37,278 M35,656 M206,333 M16,537 M14,326 M
Cost of sales-60,147 M52,184 M45,732 M29,195 M43,164 M59,486 M
Depreciation unreconciled-13,457 M-12,024 M-70 M66 M-11,635 M-13,141 M
DepreciationAndAmortization-13,307 M-11,912 M-14,836 M-11,695 M-13,218 M
Diluted EPS total0.10.390.181.522.81
Diluted weighted shares outstanding1,122,000 M205,030 M71,313 M206,333 M16,537 M14,326 M
DilutedDiscontinuousOperations0.10.39
Earnings from equity interest673 M523 M153 M-659 M1,607 M251 M
EarningsFromEquityInterestNetOfTax673 M523 M153 M-659 M1,607 M251 M
ExplorationDevelopmentAndMineralPropertyLeaseExpenses800 M524 M799 M803 M687 M887 M
GainOnSaleOfPPE1,498 M-5,159 M
GainOnSaleOfSecurity-3,190 M2,491 M
GainsLossOnDisposalOfDiscontinuedOperations1,085 M2,629 M
GeneralAndAdministrativeExpense2,918 M2,239 M2,124 M-1,090 M1,176 M1,332 M
Gross operating profit28,680 M32,454 M30,857 M24,488 M40,802 M64,988 M
ImpairmentOfCapitalAssets1,191 M2,005 M2,848 M-7,339 M-3,190 M1,315 M
Income before tax1,997 M17,103 M21,580 M35,018 M33,375 M57,025 M
Income taxes-1,828 M-2,315 M-3,603 M-2,122 M8,239 M16,770 M
InsuranceAndClaims-180 M-180 M-180 M
Interest income1,047 M2,381 M3,821 M551 M821 M1,832 M
InterestIncomeOperating1,199 M
MinorityInterests260 M241 M212 M-193 M111 M132 M
MiscOtherSpecialCharges27,075 M34,013 M7,464 M17,023 M1,885 M2,880 M
Net income from total operations11,220 M20,503 M27,812 M37,140 M25,136 M40,255 M
NetIncomeCommonStockholders11,220 M20,503 M27,812 M37,140 M25,136 M40,255 M
NetIncomeContinuousOperations11,220 M20,503 M27,812 M37,140 M25,136 M40,255 M
NetIncomeDiscontinuousOperations1,085 M2,629 M
NetNonOperatingInterestIncomeExpense1,047 M2,381 M3,821 M551 M821 M1,832 M
NetOperatingInterestIncomeExpense1,199 M
Operating income12,410 M24,553 M23,462 M31,964 M34,394 M58,429 M
Operating income before depreciation (EBITDA)15,304 M5,079 M21,510 M46,463 M45,070 M70,243 M
OperatingExpense16,270 M7,901 M7,395 M-7,476 M6,408 M6,559 M
Other income net2,874 M7,826 M2,855 M4,836 M5,030 M1,921 M
OtherGandA2,918 M2,239 M2,124 M-1,090 M1,176 M1,332 M
OtherOperatingExpenses5,599 M-15,666 M-1,199 M-998 M-653 M-1,822 M
OtherTaxes1,843 M670 M619 M-952 M406 M439 M
ProvisionForGainLossOnDisposal275 M
Research & development expense572 M641 M576 M-355 M563 M792 M
ResearchExpense572 M641 M576 M-355 M563 M792 M
SalariesAndWages-9,045 M-8,839 M-16,069 M
Selling Gen & administrative expense7,456 M6,066 M6,600 M-5,974 M5,405 M6,263 M
SellingAndMarketingExpense4,538 M3,827 M4,476 M-4,884 M4,229 M4,931 M
SellingExpense4,538 M3,827 M4,476 M-4,884 M4,229 M4,931 M
Special income/charges1,191 M2,005 M2,848 M-7,339 M-3,190 M1,315 M
Total Income available for interest expense (EBIT)1,997 M17,103 M21,580 M35,018 M33,375 M57,025 M
Total common shares outstanding7,442 M7,442 M7,442 M7,442 M7,442 M7,442 M
Total net income11,220 M20,503 M27,812 M37,140 M25,136 M40,255 M
Total ordinary shares6,522 M6,522 M6,522 M6,522 M6,522 M6,522 M
Total revenues88,827 M84,638 M76,589 M53,683 M83,966 M124,474 M
TotalExpenses-43,877 M60,085 M53,127 M21,719 M49,572 M66,045 M
TotalRevenue88,827 M84,638 M76,589 M53,683 M83,966 M124,474 M
Call: 1-877-778-8358
Ankur Mohan MarketXLS
Welcome! I'm Ankur, the founder/CEO of MarketXLS. With over six years of experience, I've helped 2500+ customers implement personalized investment research strategies and monitoring systems in Excel.
Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and Templates.
Get started today